investorscraft@gmail.com

Intrinsic ValueHans Energy Company Limited (0554.HK)

Previous CloseHK$0.23
Intrinsic Value
Upside potential
Previous Close
HK$0.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hans Energy operates as a specialized midstream infrastructure provider in China's energy sector, focusing on the storage and logistics of petroleum, liquid chemicals, and gas products. Its core revenue model is built on fee-based services from its owned terminal, jetties, and storage tanks, providing essential warehousing and handling for bulk liquid commodities. The company diversifies its operations across three segments: Terminal Storage, which forms its asset-heavy backbone; Trading, involving the wholesale of oil and petrochemicals; and Retail, through its filing station operation. This integrated approach positions it within the competitive oil and gas equipment services industry, serving as a critical logistical node in the energy supply chain. While not a market leader, it occupies a specific niche, leveraging its physical infrastructure to generate stable, albeit cyclical, cash flows from storage fees and value-added port services, supported by its parent company.

Revenue Profitability And Efficiency

The company generated HKD 3.55 billion in revenue for the period but reported a net loss of HKD 180.55 million, indicating significant profitability challenges. This negative bottom line, with a diluted EPS of -HKD 0.0452, contrasts with a robust operating cash flow of HKD 409 million, suggesting non-cash charges heavily impacted earnings while core operations remained cash-generative.

Earnings Power And Capital Efficiency

Despite the reported net loss, the strong operating cash flow of HKD 409 million demonstrates underlying earnings power from its fee-based terminal and trading activities. Capital expenditures were a modest HKD 46.4 million, indicating a capital-light maintenance mode rather than aggressive expansion, which is typical for an established infrastructure operator.

Balance Sheet And Financial Health

The balance sheet shows a high financial leverage, with total debt of HKD 3.67 billion significantly outweighing cash and equivalents of HKD 488 million. This elevated debt load presents a substantial risk and indicates a leveraged capital structure that requires careful management, especially in a cyclical industry.

Growth Trends And Dividend Policy

The company maintained a dividend per share of HKD 0.015 despite the net loss, signaling a commitment to shareholder returns, likely supported by its strong operating cash flow. The negative earnings, however, point to potential headwinds affecting top-line growth or margin compression in its trading segment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.21 billion, the market is valuing the company at a significant discount to its annual revenue, reflecting concerns over its profitability and leveraged balance sheet. The beta of 0.941 suggests its stock price movement is closely aligned with the broader market.

Strategic Advantages And Outlook

Its strategic advantage lies in owning critical energy infrastructure assets in China, providing essential services. The outlook is contingent on improving profitability in its trading division and effectively managing its substantial debt burden to ensure long-term financial sustainability and operational stability.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount